[RGB] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -39.22%
YoY- 110.5%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 403,901 309,692 210,111 707,821 599,187 428,821 95,163 161.45%
PBT 66,105 45,730 25,276 43,952 69,458 41,334 11,948 211.84%
Tax -6,382 -5,040 -3,271 -11,651 -6,687 -4,632 -1,570 154.05%
NP 59,723 40,690 22,005 32,301 62,771 36,702 10,378 220.11%
-
NP to SH 60,239 41,042 22,178 36,488 63,277 37,035 10,536 218.72%
-
Tax Rate 9.65% 11.02% 12.94% 26.51% 9.63% 11.21% 13.14% -
Total Cost 344,178 269,002 188,106 675,520 536,416 392,119 84,785 153.82%
-
Net Worth 261,908 277,353 261,945 261,945 308,170 292,762 246,536 4.10%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 46,219 18,490 9,245 30,817 9,245 - - -
Div Payout % 76.73% 45.05% 41.69% 84.46% 14.61% - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 261,908 277,353 261,945 261,945 308,170 292,762 246,536 4.10%
NOSH 1,540,639 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 1,548,245 -0.32%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.79% 13.14% 10.47% 4.56% 10.48% 8.56% 10.91% -
ROE 23.00% 14.80% 8.47% 13.93% 20.53% 12.65% 4.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.22 20.10 13.64 45.94 38.89 27.83 6.18 161.38%
EPS 3.91 2.66 1.44 2.37 4.11 2.40 0.68 219.93%
DPS 3.00 1.20 0.60 2.00 0.60 0.00 0.00 -
NAPS 0.17 0.18 0.17 0.17 0.20 0.19 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 1,548,245
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 26.30 20.17 13.68 46.09 39.02 27.92 6.20 161.35%
EPS 3.92 2.67 1.44 2.38 4.12 2.41 0.69 217.38%
DPS 3.01 1.20 0.60 2.01 0.60 0.00 0.00 -
NAPS 0.1705 0.1806 0.1706 0.1706 0.2007 0.1906 0.1605 4.10%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.375 0.47 0.31 0.27 0.29 0.335 0.195 -
P/RPS 1.43 2.34 2.27 0.59 0.75 1.20 3.16 -40.97%
P/EPS 9.59 17.65 21.54 11.40 7.06 13.94 28.52 -51.54%
EY 10.43 5.67 4.64 8.77 14.16 7.17 3.51 106.27%
DY 8.00 2.55 1.94 7.41 2.07 0.00 0.00 -
P/NAPS 2.21 2.61 1.82 1.59 1.45 1.76 1.22 48.44%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 26/08/24 30/05/24 29/02/24 29/11/23 24/08/23 26/05/23 -
Price 0.395 0.395 0.415 0.29 0.30 0.375 0.23 -
P/RPS 1.51 1.97 3.04 0.63 0.77 1.35 3.72 -45.08%
P/EPS 10.10 14.83 28.83 12.25 7.31 15.60 33.64 -55.06%
EY 9.90 6.74 3.47 8.17 13.69 6.41 2.97 122.65%
DY 7.59 3.04 1.45 6.90 2.00 0.00 0.00 -
P/NAPS 2.32 2.19 2.44 1.71 1.50 1.97 1.44 37.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment